253112

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$23,583

Cash Investment

$18,990

Profit

81%

Return On Equity

161%

Annualized ROE

Purchase Cost
Purchase Price
$80,410
Buyer's Premium
Purchase Closing Costs
$1,643
Loan Points
$1,689
Loan Closing Costs
$4,169
Total Acquisition Cost
$87,911
Initial Loan Funding
$64,328
Cash Required to Close
$23,583
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$23,583

Loan Terms
Initial Loan Funding
$64,328
Rehab Loan Funding
$20,100
Total Loan Commitment
$84,428
Points
$1,689
Loan Closing Costs
$4,169
Interest Carry
$4,257
Total Financing Cost
$10,114

Closing Costs
Deed/Transfer Tax - County
%
$80
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$563
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,643
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$354
Misc.
Total Loan Closing
$4,169

Residual
As Repaired Value (ARV)
$140,700
Sale Costs
%
$8,442
Property Taxes
%
$824
Property Insurance
%
$177
Interest Carry - Purchase Loan Funding
$3,377
Interest Carry - Rehab Loan Funding
$879
Net Exit Price
$127,000
Cash Investment
$23,583
Loan payoff
$84,428
Estimated Profit
$18,990
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.